Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,568£20,877£21,398£21,933£22,591£107,368
Total Expenses£17,249£17,339£17,446£17,556£17,676£87,266
Profit Before Tax£3,319£3,538£3,952£4,378£4,915£20,102
Profit After Tax £2,688£2,865£3,201£3,546£3,982£16,283
Change In Property Value£3£3£6,370£11,371£15,131£32,878
Net Return£2,691£2,869£9,572£14,917£19,113£49,161
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%